Valuation Kerry Properties Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 10:02:01 01/10/2026 +04			5-day change	1st Jan Change
1.930 ^EUR	0.00%		+3.76%	-10.65%

08-24	Kerry Properties Limited Declares Interim Dividend for the Six Months Ended June 30, 2026, Payable on September 25, 2026	CI
08-24	Kerry Properties Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,526	24,672	20,725	22,582	29,432	25,920	-	-
Change	-	-16.44%	-16%	8.96%	30.33%	-11.93%	-	-
Enterprise Value (EV) ¹	49,570	65,841	62,316	70,956	69,103	60,453	62,634	58,211
Change	-	32.83%	-5.35%	13.87%	-2.61%	-12.52%	3.61%	-7.06%
P/E	2.86x	8.95x	6.4x	27.8x	31.2x	13.7x	6.31x	6.15x
PBR	0.25x	0.23x	0.19x	0.22x	0.28x	0.24x	0.24x	0.23x
PEG	-	-0.1x	0.4x	-0.4x	1.9x	0x	0x	2.35x
Capitalization / Revenue	1.93x	1.69x	1.58x	1.16x	1.5x	1.87x	1.12x	0.99x
EV / Revenue	3.23x	4.51x	4.76x	3.64x	3.53x	4.35x	2.71x	2.23x
EV / EBITDA	4.83x	9.88x	11.3x	15x	14.1x	16.5x	8.34x	6.74x
EV / EBIT	5.09x	10.7x	12.3x	16.5x	15.6x	18.6x	9x	7.43x
EV / FCF	10.8x	-	-199x	-15.6x	6.15x	8.77x	-274x	11.8x
FCF Yield	9.25%	-	-0.5%	-6.41%	16.3%	11.4%	-0.37%	8.45%
Dividend per Share ²	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35
Rate of return	6.65%	7.94%	9.45%	8.68%	6.66%	7.56%	7.56%	7.56%
EPS ²	7.11	1.9	2.23	0.56	0.65	1.307	2.829	2.902
Distribution rate	19%	71.1%	60.5%	241%	208%	103%	47.7%	46.5%
Net sales ¹	15,327	14,590	13,090	19,499	19,568	13,885	23,144	26,119
EBITDA ¹	10,253	6,663	5,512	4,738	4,888	3,674	7,510	8,637
EBIT ¹	9,732	6,180	5,068	4,301	4,436	3,245	6,961	7,832
Net income ¹	10,358	2,755	3,243	808	938	1,775	3,941	4,063
Net Debt ¹	20,044	41,169	41,591	48,374	39,671	34,532	36,713	32,290
Reference price ²	20.30	17.00	14.28	15.56	20.28	17.86	17.86	17.86
Nbr of stocks (in thousands)	1,454,472	1,451,306	1,451,306	1,451,306	1,451,306	1,451,306	-	-
Announcement Date	17/03/22	29/03/23	20/03/24	19/03/25	23/03/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VINGROUP	61.61x	-	-	-	65.82B
SUN HUNG KAI PROPERTIES LIMITED	14.08x	4.56x	12.27x	3.6%	40.07B
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.64%	27.87B
CHINA RESOURCES LAND LIMITED	8.36x	1.48x	7.93x	4.24%	27.77B
MITSUBISHI ESTATE CO., LTD.	17.83x	3.95x	15.87x	1.37%	27.62B
MITSUI FUDOSAN CO., LTD.	13.63x	3.06x	14.66x	2.57%	25.25B
VINHOMES	9.19x	3.49x	7.71x	-.--%	21.67B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
CK ASSET HOLDINGS LIMITED	10.37x	2.04x	8.39x	4.05%	20.85B
Average	16.55x	2.53x	8.96x	3.4%	30.87B
Weighted average by Cap.	23.15x	2.68x	9.32x	3.52%